Attached files
| file | filename |
|---|---|
| EX-12.1 - EX-12.1 - United Airlines Holdings, Inc. | d63220dex121.htm |
| EX-10.2 - EX-10.2 - United Airlines Holdings, Inc. | d63220dex102.htm |
| EX-31.1 - EX-31.1 - United Airlines Holdings, Inc. | d63220dex311.htm |
| EX-31.3 - EX-31.3 - United Airlines Holdings, Inc. | d63220dex313.htm |
| EX-32.2 - EX-32.2 - United Airlines Holdings, Inc. | d63220dex322.htm |
| 10-Q - FORM 10-Q - United Airlines Holdings, Inc. | d63220d10q.htm |
| EX-32.1 - EX-32.1 - United Airlines Holdings, Inc. | d63220dex321.htm |
| EX-31.4 - EX-31.4 - United Airlines Holdings, Inc. | d63220dex314.htm |
| EX-31.2 - EX-31.2 - United Airlines Holdings, Inc. | d63220dex312.htm |
| EX-10.1 - EX-10.1 - United Airlines Holdings, Inc. | d63220dex101.htm |
Exhibit 12.2
United Airlines, Inc. and Subsidiary Companies
Computation of Ratio of Earnings to Fixed Charges
| (In millions, except ratios) | Nine Months Ended September 30, 2015 |
2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||
| Earnings (losses): |
||||||||||||||||||||||||
| Earnings (loss) before income taxes | $ | 3,315 | $ | 1,110 | $ | 637 | $ | (657) | $ | 848 | $ | 286 | ||||||||||||
| Add (deduct): |
||||||||||||||||||||||||
| Fixed charges, from below |
1,077 | 1,655 | 1,627 | 1,514 | 2,005 | 1,274 | ||||||||||||||||||
| Amortization of capitalized interest |
10 | 12 | 11 | 9 | 7 | 5 | ||||||||||||||||||
| Distributed earnings of affiliates |
— | 1 | — | — | 1 | 2 | ||||||||||||||||||
| Interest capitalized |
(38) | (52) | (49) | (37) | (32) | (15) | ||||||||||||||||||
| Equity earnings in affiliates |
(1) | (1) | (1) | (4) | (6) | (7) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings as adjusted |
$ | 4,363 | $ | 2,725 | $ | 2,225 | $ | 825 | $ | 2,823 | $ | 1,545 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges: |
||||||||||||||||||||||||
| Interest expense | $ | 504 | $ | 742 | $ | 781 | $ | 823 | $ | 937 | $ | 780 | ||||||||||||
| Portion of rent expense representative of the interest factor (a) | 573 | 913 | 846 | 691 | 1,068 | 494 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 1,077 | $ | 1,655 | $ | 1,627 | $ | 1,514 | $ | 2,005 | $ | 1,274 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges |
4.05 | 1.65 | 1.37 | (b) | 1.41 | 1.21 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) Imputed interest applied to rent expense.
(b) Earnings were inadequate to cover fixed charges by $689 million in 2012.